| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 163.92M | ¥ 163.15M | ¥ 426.57M | ¥ 873.42M | ¥ 1.13B |
| Gross Profit | ¥ 85.84M | ¥ 39.98M | ¥ -59.35M | ¥ 281.07M | ¥ 274.35M |
| Operating Income | ¥ 9.29M | ¥ -132.81M | ¥ -198.65M | ¥ 41.83M | ¥ -3.23M |
| EBITDA | ¥ 9.29M | ¥ -82.16M | ¥ -1.55B | ¥ 107.83M | ¥ -281.60M |
| Net Income | ¥ -115.10M | ¥ -232.54M | ¥ -1.60B | ¥ 86.92M | ¥ -345.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 427.57M | ¥ 425.25M | ¥ 353.88M | ¥ 587.59M | ¥ 547.18M |
| Total Assets | ¥ 2.70B | ¥ 2.90B | ¥ 3.22B | ¥ 5.00B | ¥ 4.54B |
| Total Debt | ¥ 3.07M | ¥ 6.89M | ¥ 11.97M | ¥ 15.56M | ¥ 4.69M |
| Net Debt | ¥ -424.50M | ¥ -418.36M | ¥ -341.90M | ¥ -572.03M | ¥ -542.49M |
| Total Liabilities | ¥ 185.25M | ¥ 251.21M | ¥ 345.70M | ¥ 519.14M | ¥ 496.61M |
| Stockholders' Equity | ¥ 2.53B | ¥ 2.66B | ¥ 2.88B | ¥ 4.46B | ¥ 3.99B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -72.26M | ¥ -48.12M | ¥ 10.78M | ¥ 202.69M | ¥ -156.83M |
| Operating Cash Flow | ¥ -70.60M | ¥ -33.03M | ¥ 67.61M | ¥ 326.24M | ¥ 409.16M |
| Investing Cash Flow | ¥ 29.74M | ¥ 102.06M | ¥ -304.94M | ¥ -602.29M | ¥ -584.81M |
| Financing Cash Flow | ¥ -6.56M | ¥ -5.49M | ¥ 1.68M | ¥ 310.77M | ¥ -176.88M |